Karnov Group AB (publ)
STO:KAR

Watchlist Manager
Karnov Group AB (publ) Logo
Karnov Group AB (publ)
STO:KAR
Watchlist
Price: 80.6 SEK 1.38% Market Closed
Market Cap: 8.7B SEK
Have any thoughts about
Karnov Group AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Karnov Group AB (publ)

Revenue
2.5B SEK
Cost of Revenue
-346.2m SEK
Gross Profit
2.2B SEK
Operating Expenses
-2.1B SEK
Operating Income
136.5m SEK
Other Expenses
-134.8m SEK
Net Income
1.7m SEK

Income Statement
Karnov Group AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
733
N/A
747
+2%
757
+1%
764
+1%
769
+1%
772
+0%
771
0%
793
+3%
816
+3%
846
+4%
878
+4%
899
+2%
925
+3%
966
+4%
1 113
+15%
1 472
+32%
1 853
+26%
2 209
+19%
2 475
+12%
2 493
+1%
2 508
+1%
2 536
+1%
Gross Profit
Cost of Revenue
(125)
(130)
(135)
(134)
(132)
(133)
(132)
(133)
(132)
(133)
(139)
(139)
(140)
(146)
(158)
(210)
(274)
(324)
(365)
(363)
(355)
(346)
Gross Profit
608
N/A
617
+1%
622
+1%
630
+1%
636
+1%
639
+0%
640
+0%
660
+3%
684
+4%
713
+4%
739
+4%
760
+3%
786
+3%
820
+4%
956
+16%
1 262
+32%
1 579
+25%
1 885
+19%
2 109
+12%
2 129
+1%
2 152
+1%
2 190
+2%
Operating Income
Operating Expenses
(535)
(536)
(542)
(536)
(514)
(514)
(509)
(524)
(545)
(574)
(623)
(657)
(698)
(730)
(877)
(1 170)
(1 471)
(1 784)
(1 953)
(1 976)
(2 003)
(2 054)
Selling, General & Administrative
(214)
(217)
(223)
(229)
(231)
(231)
(235)
(250)
(262)
(272)
(280)
(285)
(295)
(313)
(401)
(584)
(777)
(976)
(1 131)
(1 151)
(1 169)
(1 170)
Depreciation & Amortization
(160)
(165)
(171)
(176)
(180)
(186)
(190)
(193)
(200)
(205)
(209)
(213)
(213)
(218)
(234)
(267)
(303)
(343)
(368)
(372)
(375)
(377)
Other Operating Expenses
(161)
(154)
(148)
(131)
(104)
(97)
(84)
(81)
(83)
(97)
(135)
(159)
(190)
(199)
(242)
(319)
(391)
(465)
(454)
(453)
(459)
(507)
Operating Income
73
N/A
81
+11%
80
-1%
94
+18%
122
+29%
124
+2%
131
+5%
137
+4%
139
+1%
138
0%
116
-16%
103
-11%
87
-15%
91
+3%
79
-13%
92
+17%
108
+17%
101
-7%
156
+55%
154
-2%
149
-3%
137
-9%
Pre-Tax Income
Interest Income Expense
(111)
(99)
(67)
(60)
(8)
(9)
(13)
(6)
(19)
(22)
(14)
(16)
(18)
6
(47)
(50)
(104)
(132)
(125)
(157)
(121)
(145)
Non-Reccuring Items
0
0
(7)
(7)
(7)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
(3)
0
0
0
2
0
0
0
0
0
0
0
18
0
0
0
3
0
0
0
Pre-Tax Income
(39)
N/A
(18)
+53%
3
N/A
28
+789%
107
+287%
109
+2%
121
+11%
131
+9%
120
-9%
117
-2%
103
-12%
87
-15%
70
-20%
97
+39%
50
-48%
42
-17%
4
-89%
(31)
N/A
34
N/A
(4)
N/A
29
N/A
(8)
N/A
Net Income
Tax Provision
(7)
(2)
0
(3)
(11)
(17)
(21)
(21)
(16)
(18)
(19)
(19)
(22)
(23)
10
13
25
32
3
10
5
9
Income from Continuing Operations
(45)
(20)
3
25
96
92
100
111
104
99
84
69
48
74
60
54
29
1
37
7
34
0
Income to Minority Interest
(3)
(2)
(1)
0
(0)
(0)
(0)
(0)
0
0
1
1
1
0
0
(0)
(0)
(0)
1
1
1
2
Net Income (Common)
(48)
N/A
(21)
+56%
3
N/A
25
+847%
96
+286%
91
-5%
100
+9%
111
+11%
104
-6%
100
-4%
85
-15%
69
-18%
48
-30%
74
+54%
60
-19%
54
-10%
29
-47%
0
-99%
38
+13 072%
8
-79%
35
+332%
2
-95%
EPS (Diluted)
-0.67
N/A
-0.21
+69%
0.03
N/A
0.25
+733%
0.99
+296%
0.95
-4%
1.02
+7%
1.13
+11%
1.06
-6%
1.01
-5%
0.86
-15%
0.64
-26%
0.44
-31%
0.69
+57%
0.55
-20%
0.5
-9%
0.27
-46%
0
N/A
0.35
N/A
0.07
-80%
0.32
+357%
0.02
-94%

See Also

Discover More